Guardian Metal Resources (GMTL) registers 72.1M resale shares, ADS = 5 shares
Guardian Metal Resources PLC filed a Form F-1 to register for resale up to 72,111,177 ordinary shares (the “Resale Shares”), including in the form of American Depositary Shares; one ADS represents five ordinary shares. The company states it will not receive proceeds from sales of the Resale Shares.
The prospectus discloses 194,307,981 ordinary shares outstanding as of May 5, 2026, recent completion of a U.S. IPO raising aggregate gross proceeds of $68.3M, a $6.2M U.S. Department of War award to support a Pilot Mountain pre-feasibility study, and an S-K 1300 resource report for Pilot Mountain filed as Exhibit 96.1.
Positive
- None.
Negative
- None.
Insights
Pilot Mountain has an S-K 1300 resource and pre-feasibility work in progress.
Pilot Mountain’s technical basis is supported by an S-K 1300 technical report summary filed as Exhibit 96.1 with an effective date of December 15, 2025. The prospectus describes ongoing metallurgical, geotechnical and environmental work tied to a pre-feasibility study funded in part by a $6.2M award.
The primary operational risks remain resource‑to‑reserve conversion, metallurgical scale‑up and permitting. Outcomes from the pre-feasibility study and follow‑on drilling will determine whether a feasibility study and mine plan are practicable; timing targets referenced include completion of pre-feasibility work by Q2 2026.
The filing registers resale shares from selling shareholders; the issuer will receive no proceeds.
The prospectus registers up to 72,111,177 ordinary shares for resale by selling shareholders and states the company will bear registration costs but will not receive sale proceeds. It discloses an earlier U.S. IPO that raised aggregate gross proceeds of $68.3M.
Market and liquidity effects will depend on selling shareholder activity and any resale timing; investors should follow future prospectus supplements for specific distribution mechanics and pricing.
Key Figures
Key Terms
S-K 1300 regulatory
American Depositary Shares (ADSs) financial
MTU (metric tonne unit) of WO3/APT technical
Plan of Operations (PoO) regulatory
Net smelter royalty (NSR) financial
SECURITIES AND EXCHANGE COMMISSION
UNDER
THE SECURITIES ACT OF 1933
| |
United Kingdom
|
| |
1000
|
| |
N/A
|
|
| |
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
| | | | |
c/o Orana Corporate LLP
25 Eccleston Place London SW1W 9NF United Kingdom +(44) 20 7078 8496 |
| | | |
| |
(Address, Including Zip Code and Telephone Number, Including Area Code of Registrant’s Principal Executive Offices)
|
| ||||||
Golden Metal Resources LLC
3800 Howard Hughes Parkway STE 1000
Las Vegas, Nevada 89169,
United States of America
+1 (702) 667-4854
(Name, Address, Including Zip Code and Telephone Number, Including Area Code of Agent For Service)
Connie Milonakis
Davis Polk & Wardwell LLP
450 Lexington Avenue
New York, NY 10017
United States of America
+1 (212) 450-4000
| |
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | | |
Emerging growth company
☒
|
|
| | | |
Page
|
| |||
|
About This Prospectus
|
| | | | ii | | |
|
Market and Industry Data
|
| | | | ii | | |
|
Trademarks
|
| | | | ii | | |
|
Presentation of Financial and Other Information
|
| | | | iii | | |
|
Scientific and Technical Information
|
| | | | iii | | |
|
Prospectus Summary
|
| | | | 1 | | |
|
The Offering
|
| | | | 11 | | |
|
Summary Consolidated Financial and Other Data
|
| | | | 12 | | |
|
Risk Factors
|
| | | | 15 | | |
|
Special Note Regarding Forward-Looking Statements
|
| | | | 52 | | |
|
Use of Proceeds
|
| | | | 54 | | |
|
Dividend Policy
|
| | | | 55 | | |
|
Capitalization
|
| | | | 56 | | |
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
| | | | 57 | | |
|
Industry
|
| | | | 66 | | |
|
Business
|
| | | | 68 | | |
|
Mining Properties
|
| | | | 77 | | |
|
Management
|
| | | | 90 | | |
|
Principal Shareholders
|
| | | | 104 | | |
|
Related Party Transactions
|
| | | | 106 | | |
|
Description of Share Capital and Articles of Association
|
| | | | 107 | | |
|
Description of American Depositary Shares
|
| | | | 128 | | |
|
Material Tax Considerations
|
| | | | 146 | | |
|
Selling Shareholders
|
| | | | 155 | | |
|
Plan of Distribution
|
| | | | 156 | | |
|
Expenses Associated with Registration
|
| | | | 160 | | |
|
Legal Matters
|
| | | | 161 | | |
|
Experts
|
| | | | 162 | | |
|
Service of Process and Enforcement of Civil Liabilities
|
| | | | 163 | | |
|
Where You Can Find Additional Information
|
| | | | 165 | | |
|
Index to Consolidated Financial Statements
|
| | | | F-1 | | |
| | | |
For the six months ended
December 31, |
| |
For the year ended
June 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| | | |
(Unaudited)
|
| |
(Audited)
|
| ||||||||||||||||||
| | | |
($ thousands)
|
| |||||||||||||||||||||
| Continuing operations | | | | | | | | | | | | | | | | ||||||||||
|
Revenue
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Gross profit
|
| | | | — | | | | | | 2 | | | | |
|
—
|
| | | |
|
—
|
| |
|
Other income
|
| | | | — | | | | | | 2 | | | | | | 2 | | | | |
|
—
|
| |
|
Administrative expenses
|
| | | | (4,792) | | | | | | (988) | | | | | | (2,719) | | | | | | (1,376) | | |
|
Loss from operating activities
|
| | | | (4,792) | | | | | | (986) | | | | | | (2,717) | | | | | | (1,376) | | |
|
Finance income
|
| | | | 21 | | | | | | — | | | | | | 6 | | | | |
|
—
|
| |
|
Loss before taxation
|
| | | | (4,771) | | | | | | (986) | | | | | | (2,711) | | | | | | (1,376) | | |
|
Taxation
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Loss for the year from continuing operations
|
| | | | (4,771) | | | | | | (986) | | | | | | (2,711) | | | | | | (1,376) | | |
| Other comprehensive (loss)/income | | | | | | | | | | | | | | | | ||||||||||
| Items that will or may be reclassified to profit or loss: | | | | | | | | | | | | | | | | ||||||||||
|
Exchange translation
|
| | | | (427) | | | | | | (101) | | | | | | 908 | | | | | | (13) | | |
|
Total other comprehensive (loss)/income
|
| | | | (427) | | | | | | (101) | | | | | | 908 | | | | | | (13) | | |
|
Total comprehensive (loss) for the year attributable to owners of the Company
|
| | | | (5,198) | | | | | | (1,087) | | | | | | (1,803) | | | | | | (1,389) | | |
|
Earnings per share from continuing operations attributable to the ordinary equity holder of the parent:
|
| | | | | | | | | | | | | | | ||||||||||
|
Basic and diluted loss per share ($)
|
| | | | (0.03) | | | | | | (0.01) | | | | | | (0.02) | | | | | | (0.02) | | |
| | | |
For the six months ended
December 31, |
| |
For the year ended
June 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| | | |
(Unaudited)
|
| |
(Audited)
|
| ||||||||||||||||||
| | | |
($ thousands)
|
| |||||||||||||||||||||
| Cash flows used in operating activities | | | | | | | | | | | | | | | | ||||||||||
|
Loss for the year from continuing activities
|
| | | | (4,772) | | | | | | (986) | | | | | | (2,711) | | | | | | (1,376) | | |
| Adjustments for: | | | | | | | | | | | | | | | | ||||||||||
|
Share-based payment expense
|
| | | | 1,315 | | | | | | 6 | | | | | | 162 | | | | | | 111 | | |
|
Expenses settled in shares
|
| | | | — | | | | | | 26 | | | | | | 63 | | | | | | 142 | | |
|
Foreign exchange differences
|
| | | | (298) | | | | | | 1 | | | | | | 444 | | | | | | (3) | | |
| | | | | | (3,755) | | | | | | (953) | | | | | | (2,042) | | | | | | (1,126) | | |
| Changes in working capital: | | | | | | | | | | | | | | | | ||||||||||
|
Decrease in trade and other receivables
|
| | | | 31 | | | | | | 60 | | | | | | 40 | | | | | | 53 | | |
|
Increase in trade and other payables
|
| | | | 1,107 | | | | | | (467) | | | | | | 880 | | | | | | 415 | | |
|
Net cash outflows in operating activities
|
| | | | (2,617) | | | | | | (1,360) | | | | | | (1,122) | | | | | | (658) | | |
| Cash flows from investing activities | | | | | | | | | | | | | | | | ||||||||||
|
Purchase of intangibles
|
| | | | (9,082) | | | | | | (3,131) | | | | | | (8,038) | | | | | | (1,496) | | |
|
Investment in financial assets
|
| | | | (25) | | | | | | — | | | | | | — | | | | | | — | | |
|
Net cash outflows from investing activities
|
| | | | (9,107) | | | | | | (3,131) | | | | | | (8,038) | | | | | | (1,496) | | |
| Cash flows from financing activities | | | | | | | | | | | | | | | | ||||||||||
|
Proceeds from issue of share capital
|
| | | | 21,715 | | | | | | 3,979 | | | | | | 8,091 | | | | | | 3,876 | | |
|
Share issue costs
|
| | | | (1,267) | | | | | | — | | | | | | (123) | | | | | | (57) | | |
|
Net cash inflows from financing activities
|
| | | | 20,448 | | | | | | 3,979 | | | | | | 7,968 | | | | | | 3,819 | | |
|
(Decrease)/increase in cash and cash equivalents
|
| | | | 8,724 | | | | | | (512) | | | | | | (1,192) | | | | | | 1,665 | | |
|
Cash and cash equivalents at beginning of year
|
| | | | 1,873 | | | | | | 3,033 | | | | | | 3,033 | | | | | | 1,371 | | |
|
Effect of foreign currency exchange rates
|
| | | | (35) | | | | | | (32) | | | | | | 32 | | | | | | (3) | | |
|
Cash and cash equivalents at June 30
|
| | | | 10,562 | | | | | | 2,489 | | | | | | 1,873 | | | | | | 3,033 | | |
| | | |
As of December 31,
2025 |
| |||
| | | |
(Unaudited)
|
| |||
| | | |
($ thousands)
|
| |||
| Assets | | | | | | | |
| Non-current assets | | | | | | | |
|
Intangible assets
|
| | | | 26,807 | | |
|
Other non-current assets
|
| | | | 25 | | |
|
Total non-current assets
|
| | | | 26,832 | | |
| Current assets | | | | | | | |
|
Trade and other receivables
|
| | | | 245 | | |
|
Cash and cash equivalents
|
| | | | 10,562 | | |
|
Total current assets
|
| | | | 10,807 | | |
|
Total assets
|
| | | | 37,639 | | |
| | | |
As of December 31,
2025 |
| |||
| | | |
(Unaudited)
|
| |||
| | | |
($ thousands)
|
| |||
| Liabilities | | | | | | | |
| Current liabilities | | | | | | | |
|
Trade and other payables
|
| | | | 2,896 | | |
|
Total current liabilities
|
| | | | 2,896 | | |
|
Total liabilities
|
| | | | 2,896 | | |
|
Net assets
|
| | | | 34,743 | | |
| Equity | | | | | | | |
|
Share capital
|
| | | | 2,131 | | |
|
Share premium
|
| | | | 37,613 | | |
|
Capital contribution reserve
|
| | | | 5,897 | | |
|
Share-based payment reserve
|
| | | | 1,639 | | |
|
Exchange reserve
|
| | | | 675 | | |
|
Accumulated losses
|
| | | | (13,212) | | |
|
Total equity
|
| | | | 34,743 | | |
| | |||||||
| | | |
As of March 31, 2026
|
| |||
| | | |
($ thousands)
|
| |||
|
Cash and cash equivalents(1)
|
| | | | 65,457 | | |
| Liabilities | | | | | | | |
| Current liabilities | | | | | | | |
|
Trade and other payables(2)
|
| | | | 4,149 | | |
|
Total current liabilities
|
| | | | 4,149 | | |
|
Total liabilities
|
| | | | 4,149 | | |
| Equity | | | | | | | |
|
Share capital
|
| | | | 2,472 | | |
|
Share premium
|
| | | | 100,671 | | |
|
Capital contribution reserve
|
| | | | 5,897 | | |
|
Share based payment reserve
|
| | | | 1,640 | | |
|
Exchange reserve
|
| | | | (2,319) | | |
|
Accumulated losses
|
| | | | (13,352) | | |
|
Total equity
|
| | | | 95,009 | | |
|
Total capitalization(3)
|
| | | | 99,158 | | |
| | | |
Six months ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
($ thousands; unaudited)
|
| |||||||||
| Continuing operations | | | | | | | | | | | | | |
|
Revenue
|
| | | | — | | | | | | — | | |
|
Gross profit
|
| | | | — | | | | | | 2 | | |
|
Other income
|
| | | | — | | | | | | 2 | | |
|
Administrative expenses
|
| | | | (4,792) | | | | | | (988) | | |
|
Loss from operating activities
|
| | | | (4,792) | | | | | | (986) | | |
|
Finance income
|
| | | | 21 | | | | | | — | | |
|
Loss before taxation
|
| | | | (4,771) | | | | | | (986) | | |
|
Taxation
|
| | | | — | | | | | | — | | |
|
Loss for the year from continuing operations
|
| | | | (4,771) | | | | | | (986) | | |
| Other comprehensive (loss)/income | | | | | | | | | | | | | |
| Items that will or may be reclassified to profit or loss: | | | | | | | | | | | | | |
|
Exchange translation
|
| | | | (427) | | | | | | (101) | | |
|
Total other comprehensive (loss)/income
|
| | | | (427) | | | | | | (101) | | |
|
Total comprehensive (loss) for the year attributable to owners of the Company
|
| | | | (5,198) | | | | | | (1,087) | | |
| | | |
Fiscal year ended June 30,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
($ thousands; audited)
|
| |||||||||
| Continuing operations | | | | | | | | | | | | | |
|
Revenue
|
| | | | — | | | | | | — | | |
|
Gross profit
|
| | | | — | | | | | | — | | |
|
Other income
|
| | | | 2 | | | | |
|
—
|
| |
|
Administrative expenses
|
| | | | (2,719) | | | | | | (1,376) | | |
|
Loss from operating activities
|
| | | | (2,717) | | | | | | (1,376) | | |
|
Finance income
|
| | | | 6 | | | | |
|
—
|
| |
|
Loss before taxation
|
| | | | (2,711) | | | | | | (1,376) | | |
|
Taxation
|
| | |
|
—
|
| | | |
|
—
|
| |
|
Loss for the year from continuing operations
|
| | | | (2,711) | | | | | | (1,376) | | |
| Other comprehensive (loss)/income | | | | | | | | | | | | | |
| Items that will or may be reclassified to profit or loss: | | | | | | | | | | | | | |
|
Exchange translation
|
| | | | 908 | | | | | | (13) | | |
|
Total other comprehensive (loss)/income
|
| | | | 908 | | | | | | (13) | | |
|
Total comprehensive (loss) for the year attributable to owners of the Company
|
| | | | (1,803) | | | | | | (1,389) | | |
| | | |
For the six months ended
December 31, |
| |
For the year ended
June 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| | | |
Unaudited
|
| |
Audited
|
| ||||||||||||||||||
| | | |
($ thousands)
|
| |||||||||||||||||||||
| Cash flows used in operating activities | | | | | | | | | | | | | | | | ||||||||||
|
Loss for the year from continuing activities
|
| | | | (4,772) | | | | | | (986) | | | | | | (2,711) | | | | | | (1,376) | | |
| Adjustments for: | | | | | | | | | | | | | | | | ||||||||||
|
Share-based payment expense
|
| | | | 1,315 | | | | | | 6 | | | | | | 162 | | | | | | 111 | | |
|
Expenses settled in shares
|
| | | | — | | | | | | 26 | | | | | | 63 | | | | | | 142 | | |
|
Foreign exchange differences
|
| | | | (298) | | | | | | 1 | | | | | | 444 | | | | | | (3) | | |
| | | | | | (3,755) | | | | | | (953) | | | | | | (2,042) | | | | | | (1,126) | | |
| Changes in working capital: | | | | | | | | | | | | | | | | ||||||||||
|
Decrease in trade and other receivables
|
| | | | 31 | | | | | | 60 | | | | | | 40 | | | | | | 53 | | |
|
Increase in trade and other payables
|
| | | | 1,107 | | | | | | (467) | | | | | | 880 | | | | | | 415 | | |
|
Net cash outflows in operating activities
|
| | | | (2,617) | | | | | | (1,360) | | | | | | (1,122) | | | | | | (658) | | |
| Cash flows from investing activities | | | | | | | | | | | | | | | | ||||||||||
|
Purchase of intangibles
|
| | | | (9,082) | | | | | | (3,131) | | | | | | (8,038) | | | | | | (1,496) | | |
|
Investment in financial assets
|
| | | | (25) | | | | | | — | | | | | | — | | | | | | — | | |
|
Net cash outflows from investing activities
|
| | | | (9,107) | | | | | | (3,131) | | | | | | (8,038) | | | | | | (1,496) | | |
| Cash flows from financing activities | | | | | | | | | | | | | | | | ||||||||||
|
Proceeds from issue of share capital
|
| | | | 21,715 | | | | | | 3,979 | | | | | | 8,091 | | | | | | 3,876 | | |
|
Share issue costs
|
| | | | (1,267) | | | | | | — | | | | | | (123) | | | | | | (57) | | |
|
Net cash inflows from financing activities
|
| | | | 20,448 | | | | | | 3,979 | | | | | | 7,968 | | | | | | 3,819 | | |
|
(Decrease)/increase in cash and cash equivalents
|
| | | | 8,724 | | | | | | (512) | | | | | | (1,192) | | | | | | 1,665 | | |
|
Cash and cash equivalents at beginning of year
|
| | | | 1,873 | | | | | | 3,033 | | | | | | 3,033 | | | | | | 1,371 | | |
|
Effect of foreign currency exchange rates
|
| | | | (35) | | | | | | (32) | | | | | | 32 | | | | | | (3) | | |
|
Cash and cash equivalents at June 30
|
| | | | 10,562 | | | | | | 2,489 | | | | | | 1,873 | | | | | | 3,033 | | |
| | | |
Country
|
| |
Ownership
Interest |
| |||
| Entity Name | | | | | | | | | | |
|
Advance Tungsten Reserve Inc.
|
| |
United States
|
| | | | 100% | | |
|
BFM Resources Inc.
|
| |
United States
|
| | | | 100% | | |
|
GMET Tungsten Holding Co.
|
| |
United States
|
| | | | 100% | | |
|
Golden Metal Resources LLC
|
| |
United States
|
| | | | 100% | | |
|
Guardian Gold Ltd.
|
| |
England and Wales
|
| | | | 100% | | |
|
Pilot Metals Inc.
|
| |
United States
|
| | | | 100% | | |
|
Desert Scheelite Mineral Resources
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Cut-off
|
| | | | | | | |
Average Grade
|
| |
Contained Metal
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Classification
|
| |
% WO3
|
| |
Tonnes
|
| |
% WO3
|
| |
g Ag/t
|
| |
% Cu
|
| |
% Zn
|
| |
t WO3
|
| |
oz Ag
|
| |
t Cu
|
| |
t Zn
|
| ||||||||||||||||||||||||||||||
|
Indicated
|
| | | | 0.06 | | | | | | 8,694,000 | | | | | | 0.206 | | | | | | 12.43 | | | | | | 0.085 | | | | | | 0.315 | | | | | | 17,900 | | | | | | 3,475,000 | | | | | | 7,400 | | | | | | 27,400 | | |
|
Inferred
|
| | | | 0.06 | | | | | | 1,784,000 | | | | | | 0.169 | | | | | | 12.00 | | | | | | 0.063 | | | | | | 0.225 | | | | | | 3,000 | | | | | | 689,000 | | | | | | 1,100 | | | | | | 4,000 | | |
|
Target
|
| |
Type of Drilling
|
| |
Total Holes
|
| |
Total (m)
|
| |||||||||
|
Desert Scheelite
|
| | | | Core | | | | | | 68 | | | | | | 8,471 | | |
|
Garnet
|
| | | | Core | | | | | | 20 | | | | | | 1,466 | | |
|
Porphyry South
|
| | | | Core | | | | | | 1 | | | | | | 407 | | |
| Total | | | | | | | | | | | 89 | | | | | | 10,344 | | |
| | | |
Cut-off
|
| | | | | | | |
Average Grade
|
| |
Contained Metal
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Classification
|
| |
% WO3
|
| |
Tonnes
|
| |
% WO3
|
| |
g Ag/t
|
| |
% Cu
|
| |
% Zn
|
| |
t WO3
|
| |
oz Ag
|
| |
t Cu
|
| |
t Zn
|
| ||||||||||||||||||||||||||||||
|
Indicated
|
| | | | 0.06 | | | | | | 8,694,000 | | | | | | 0.206 | | | | | | 12.43 | | | | | | 0.085 | | | | | | 0.315 | | | | | | 17,900 | | | | | | 3,475,000 | | | | | | 7,400 | | | | | | 27,400 | | |
|
Inferred
|
| | | | 0.06 | | | | | | 1,784,000 | | | | | | 0.169 | | | | | | 12.00 | | | | | | 0.063 | | | | | | 0.225 | | | | | | 3,000 | | | | | | 689,000 | | | | | | 1,100 | | | | | | 4,000 | | |
|
Name
|
| |
Age
|
| |
Position
|
|
| Executive Officers | | | | | | | |
|
Oliver Friesen
|
| |
35
|
| | Chief Executive Officer and Director | |
|
Jacob Daniel Mather
|
| |
49
|
| | Chief Financial Officer | |
|
Jason Thomas Starzecki
|
| |
51
|
| | Executive Chairman and Director | |
| Non-Executive Board Members | | | | | | | |
|
Benjamin James Hodges(1)
|
| |
51
|
| | Non-Executive Director | |
|
Mark Burnett(1)(2)
|
| |
38
|
| | Non-Executive Director | |
|
Michael X. Schlumpberger(1)(2)
|
| |
62
|
| | Non-Executive Director | |
| | | |
Salary
|
| |
Bonus(1)
|
| |
Total
|
| |||||||||
| | | |
(in $)
|
| |||||||||||||||
| Executive officers | | | | | | | | | | | | | | | | | | | |
|
Oliver Friesen
|
| | | | 238,000 | | | | | | 11,000 | | | | | | 249,000 | | |
|
Jacob Daniel Mather(2)
|
| | | | — | | | | | | — | | | | | | — | | |
|
Jason Thomas Starzecki
|
| | | | 51,000 | | | | | | — | | | | | | 51,000 | | |
|
Name
|
| |
Fees
Delivered in Cash |
| |
Fees
Delivered in Shares |
| |
Total Fees
|
| |||||||||
| | | | | | | | | |
(in $)
|
| | | | | | | |||
| Non-executive board members | | | | | | | | | | | | | | | | | | | |
|
Benjamin James Hodges
|
| | | | 22,000 | | | | | | — | | | | | | 22,000 | | |
|
Mark Burnett
|
| | | | 31,000 | | | | | | — | | | | | | 31,000 | | |
|
Michael X. Schlumpberger(1)
|
| | | | — | | | | | | — | | | | | | — | | |
|
Name of Beneficial Owner
|
| |
Number of
ordinary shares beneficially owned prior to the date of this prospectus |
| |
Percentage of
ordinary shares beneficially owned prior to the date of this prospectus (%) |
| | ||||||||
| 3% or greater shareholders | | | | | | | | | | | | | | | | |
|
UCAM Limited(1)
|
| | | | 47,411,352 | | | | | | 24.40 | | | | ||
|
Juggernaut Fund, L.P.(2)
|
| | | | 24,699,825 | | | | | | 12.71 | | | | ||
|
Purebond Ltd(3)
|
| | | | 9,750,000 | | | | | | 5.02 | | | | ||
|
Chang Turkmani
|
| | | | 6,688,234 | | | | | | 3.44 | | | | ||
| Executive officers and board members | | | | | | | | | | | | | | | ||
|
Oliver Friesen(4)
|
| | | | 3,998,016 | | | | | | 2.06 | | | | ||
|
Jacob Daniel Mather
|
| | | | — | | | | | | * | | | | ||
|
Jason Thomas Starzecki(5)
|
| | | | 895,156 | | | | | | * | | | | ||
|
Benjamin James Hodges(6)
|
| | | | 355,158 | | | | | | * | | | | ||
|
Mark Burnett(7)
|
| | | | 1,098,892 | | | | | | * | | | | ||
|
Michael X. Schlumpberger(8)
|
| | | | 150,000 | | | | | | * | | | | ||
|
All executive officers and board members as a group (six persons)
|
| | | | 6,497,222 | | | | | | 3.34 | | | | ||
| | | |
England & Wales
|
| |
Delaware
|
|
|
Number of Directors
|
| | Under the Companies Act 2006, a public limited company must have at least two directors and the number of directors may be fixed by or in the manner provided in a company’s articles of association, provided that such number does not fall below two directors. | | | Under Delaware law, a corporation must have at least one director and the number of directors shall be fixed by or in the manner provided in the bylaws. | |
|
Removal of Directors
|
| | Under the Companies Act 2006, shareholders may remove a director without cause by an ordinary resolution (which is passed by a simple majority of those voting in person or by proxy at a general meeting) notwithstanding any provisions of any service contract the director has with the company, provided 28 clear days’ notice of the resolution has been given to the company, and the company must, where practicable, give its shareholders the same time frame. If providing 28 clear days’ notice to shareholders is not practicable, the company must give its shareholders at least 14 clear days’ notice. On receipt of notice of an intended resolution to remove a director, the company must forthwith send a copy of the notice to the director concerned. Certain other procedural requirements under the | | | Under Delaware law, any director or the entire board of directors may be removed, with or without cause, by the holders of a majority of the shares then entitled to vote at an election of directors, except (i) unless the certificate of incorporation provides otherwise, in the case of a corporation whose board of directors is classified, shareholders may effect such removal only for cause, or (ii) in the case of a corporation having cumulative voting, if less than the entire board of directors is to be removed, no director may be removed without cause if the votes cast against his removal would be sufficient to elect him if then cumulatively voted at an election of the entire board of directors, or, if there are classes of directors, at an election of the class of directors of which he is a part. | |
| | | |
England & Wales
|
| |
Delaware
|
|
| | | | Companies Act 2006 must also be followed, such as allowing the director to make representations against his or her removal either at the meeting or in writing. | | | | |
|
Vacancies on the Board of Directors
|
| | Under English law, the procedure by which directors, other than a company’s initial directors, are appointed is generally set out in a company’s articles of association, provided that where two or more persons are appointed as directors of a public limited company by resolution of the shareholders, resolutions appointing each director must be voted on individually unless a resolution that a single resolution for the appointment of two or more persons as directors has first been agreed to by the meeting without any vote being given against it. | | | Under Delaware law, vacancies and newly created directorships may be filled by a majority of the directors then in office (even though less than a quorum) or by a sole remaining director unless (i) otherwise provided in the certificate of incorporation or bylaws of the corporation or (ii) the certificate of incorporation directs that a particular class of stock is to elect such director, in which case a majority of the other directors elected by such class, or a sole remaining director elected by such class, will fill such vacancy. | |
|
Annual General Meeting
|
| | Under the Companies Act 2006, a public limited company must hold an annual general meeting in each six-month period following the company’s annual accounting reference date. | | | Under Delaware law, the annual meeting of stockholders shall be held at such place, on such date and at such time as may be designated from time to time by the board of directors or as provided in the certificate of incorporation or by the bylaws. | |
|
General Meeting
|
| |
Under the Companies Act 2006, a general meeting of the shareholders of a public limited company may be called by the directors.
Shareholders holding at least 5% of the paid-up capital of the company carrying voting rights at general meetings (excluding any paid up capital held as treasury shares) can require the directors to call a general meeting, and, if the directors fail to do so within a certain period, may themselves convene a general meeting.
|
| | Under Delaware law, special meetings of the stockholders may be called by the board of directors or by such person or persons as may be authorized by the certificate of incorporation or by the bylaws. | |
|
Notice of General Meetings
|
| | Under the Companies Act 2006, subject to a company’s articles of association providing for a longer period, 21 clear days’ notice must be given for an annual general meeting and any resolutions to be | | | Under Delaware law, unless otherwise provided in the certificate of incorporation or bylaws, written notice of any meeting of the stockholders must be given to each stockholder | |
| | | |
England & Wales
|
| |
Delaware
|
|
| | | | proposed at the meeting. Subject to a company’s articles of association providing for a longer period, at least 14 clear days’ notice is required for any other general meeting. In addition, certain matters, such as the removal of directors or auditors, require special notice, which is 28 clear days’ notice. The shareholders of a company may in all cases consent to a shorter notice period, the proportion of shareholders’ consent required being 100% of those entitled to attend and vote in the case of an annual general meeting and, in the case of any other general meeting, a majority in number of the members having a right to attend and vote at the meeting, being a majority who together hold not less than 95% in nominal value of the shares giving a right to attend and vote at the meeting. | | | entitled to vote at the meeting not less than 10 nor more than 60 days before the date of the meeting and shall specify the place, date, hour and purpose or purposes of the meeting. | |
|
Proxy
|
| | Under the Companies Act 2006, at any meeting of shareholders, a shareholder may designate another person to attend, speak and vote at the meeting on their behalf by proxy. | | | Under Delaware law, at any meeting of stockholders, a stockholder may designate another person to act for such stockholder by proxy, but no such proxy shall be voted or acted upon after three years from its date, unless the proxy provides for a longer period. A director of a Delaware corporation may not issue a proxy representing the director’s voting rights as a director. | |
|
Preemptive Rights
|
| | Under the Companies Act 2006, “equity securities,” being (i) shares in the company other than shares that, with respect to dividends and capital, carry a right to participate only up to a specified amount in a distribution (“ordinary shares”) or (ii) rights to subscribe for, or to convert securities into, ordinary shares, proposed to be allotted for cash must be offered first to the existing equity shareholders in the company in proportion to the | | | Under Delaware law, shareholders have no preemptive rights to subscribe to additional issues of stock or to any security convertible into such stock unless and except to the extent that, such rights are expressly provided for in the certificate of incorporation. | |
| | | |
England & Wales
|
| |
Delaware
|
|
| | | | respective nominal value of their holdings, unless an exception applies or a special resolution to the contrary has been passed by shareholders in a general meeting or the articles of association provide otherwise, in each case in accordance with the provisions of the Companies Act 2006. | | | | |
|
Authority to Allot
|
| | Under the Companies Act 2006, the directors of a company must not allot shares or grant of rights to subscribe for or to convert any security into shares unless an ordinary resolution to the contrary has been passed by shareholders in a general meeting or the articles of association provide otherwise, in each case in accordance with the provisions of the Companies Act 2006. | | | Under Delaware law, if the corporation’s charter or certificate of incorporation so provides, the board of directors has the power to authorize the issuance of stock. It may authorize capital stock to be issued for consideration consisting of cash, any tangible or intangible property or any benefit to the corporation or any combination thereof. It may determine the amount of such consideration by approving a formula. In the absence of actual fraud in the transaction, the judgment of the directors as to the value of such consideration is conclusive. | |
|
Liability of Directors and Officers
|
| |
Under the Companies Act 2006, any provision, whether contained in a company’s articles of association or any contract or otherwise, that purports to exempt a director of a company, to any extent, from any liability that would otherwise attach to him in connection with any negligence, default, breach of duty or breach of trust in relation to the company is void.
Any provision by which a company directly or indirectly provides an indemnity, to any extent, for a director of the company or of an associated company against any liability attaching to him in connection with any negligence, default, breach of duty or breach of trust in relation to the company of which he is a director is also void except as permitted by the
|
| |
Under Delaware law, a corporation’s certificate of incorporation may include a provision eliminating or limiting the personal liability of a director to the corporation and its stockholders for damages arising from a breach of fiduciary duty as a director. However, no provision can limit the liability of a director for:
•
any breach of the director’s duty of loyalty to the corporation or its stockholders;
•
acts or omissions not in good faith or that involve intentional misconduct or a knowing violation of law;
•
intentional or negligent payment of unlawful dividends or stock purchases or redemptions; or
|
|
| | | |
England & Wales
|
| |
Delaware
|
|
| | | | Companies Act 2006, which provides exceptions for the company to (i) purchase and maintain insurance against such liability; (ii) provide a “qualifying third-party indemnity” (being an indemnity against liability incurred by the director to a person other than the company or an associated company and must not provide any indemnity against, amongst others, any liability in defending criminal proceedings in which he is convicted); and (iii) provide a “qualifying pension scheme indemnity” (being an indemnity against liability incurred in connection with the company’s activities as trustee of an occupational pension plan). | | |
•
any transaction from which the director derives an improper personal benefit.
|
|
|
Voting Rights
|
| | Under English law, unless a poll is demanded by the shareholders of a company or is required by the chairman of the meeting or the company’s articles of association, shareholders shall vote on all resolutions on a show of hands. Under the Companies Act 2006, a poll may be demanded by (i) not fewer than five shareholders having the right to vote on the resolution; (ii) any shareholder(s) representing not less than 10% of the total voting rights of all the shareholders having the right to vote on the resolution (excluding any voting rights attaching to treasury shares); or (iii) any shareholder(s) holding shares in the company conferring a right to vote on the resolution (excluding any voting rights attaching to treasury shares) being shares on which an aggregate sum has been paid up equal to not less than 10% of the total sum paid up on all the shares conferring that right. A company’s articles of association may provide more extensive rights for shareholders to call a poll. | | | Delaware law provides that, unless otherwise provided in the certificate of incorporation, each stockholder is entitled to one vote for each share of capital stock held by such stockholder. | |
| | | |
England & Wales
|
| |
Delaware
|
|
| | | |
Under English law, an ordinary resolution is passed on a show of hands if it is approved by a simple majority (more than 50%) of the votes cast by shareholders present (in person or by proxy) and entitled to vote. If a poll is demanded, an ordinary resolution is passed if it is approved by holders representing a simple majority of the total voting rights of shareholders present, in person or by proxy or in advance, who, being entitled to vote, vote on the resolution.
Special resolutions require the affirmative vote of not less than 75% of the votes cast on a show of hands by shareholders present, in person or by proxy, at the meeting and entitled to vote. If a poll is demanded, a special resolution is passed if it is approved by shareholders representing not less than 75% of the total voting rights of shareholders who, being entitled to vote, vote in person, by proxy or in advance.
|
| | | |
|
Shareholder Vote on Certain Transactions
|
| |
The Companies Act 2006 provides for schemes of arrangement, which are arrangements or compromises between a company and any class of shareholders or creditors and used in certain types of reconstructions, amalgamations, capital reorganizations or takeovers. These arrangements require:
•
the approval at a shareholders’ or creditors’ meeting convened by order of the court, of a majority in number of shareholders or creditors representing 75% in value of the capital held by, or debt owed to, the class of shareholders or creditors, or class thereof present and voting, either in person or by proxy; and
•
the approval of the court.
|
| |
Generally, under Delaware law, unless the certificate of incorporation provides for the vote of a larger portion of the stock, completion of a merger, consolidation, sale, lease or exchange of all or substantially all of a corporation’s assets or dissolution requires:
•
the approval of the board of directors; and
•
approval by the vote of the holders of a majority of the outstanding stock or, if the certificate of incorporation provides for more or less than one vote per share, a majority of the votes of the outstanding stock of a corporation entitled to vote on the matter.
|
|
| | | |
England & Wales
|
| |
Delaware
|
|
|
Standard of Conduct for Directors
|
| |
Under English law, a director owes various statutory and fiduciary duties to the company, including:
•
to act in the way he considers, in good faith, would be most likely to promote the success of the company for the benefit of its members as a whole;
•
to avoid a situation in which he has, or can have, a direct or indirect interest that conflicts, or possibly conflicts, with the interests of the company;
•
to act in accordance with the company’s constitution and only exercise his powers for the purposes for which they are conferred;
•
to exercise independent judgment;
•
to exercise reasonable care, skill and diligence;
•
not to accept benefits from a third party conferred by reason of his being a director or doing, or not doing, anything as a director; and
•
a duty to declare any interest that he has, whether directly or indirectly, in a proposed or existing transaction or arrangement with the company.
|
| |
Delaware law does not contain specific provisions setting forth the standard of conduct of a director. The scope of the fiduciary duties of directors is generally determined by the courts of the State of Delaware. In general, directors have a duty to act without self-interest, on a well-informed basis and in a manner they reasonably believe to be in the best interest of the stockholders.
Directors of a Delaware corporation owe fiduciary duties of care and loyalty to the corporation and to its stockholders. The duty of care generally requires that a director act in good faith, with the care that an ordinarily prudent person would exercise under similar circumstances. Under this duty, a director must inform himself of all material information reasonably available regarding a significant transaction. The duty of loyalty requires that a director act in a manner he reasonably believes to be in the best interests of the corporation. He must not use his corporate position for personal gain or advantage. In general, but subject to certain exceptions, actions of a director are presumed to have been made on an informed basis, in good faith and in the honest belief that the action taken was in the best interests of the corporation. However, this presumption may be rebutted by evidence of a breach of one of the fiduciary duties. Delaware courts have also imposed a heightened standard of conduct upon directors of a Delaware corporation who take any action designed to defeat a threatened change in control of the corporation.
|
|
| | | |
England & Wales
|
| |
Delaware
|
|
| | | | | | | In addition, under Delaware law, when the board of directors of a Delaware corporation approves the sale or break-up of a corporation, the board of directors may, in certain circumstances, have a duty to obtain the highest value reasonably available to the stockholders. | |
|
Stockholder Suits
|
| | Under English law, generally, the company, rather than its shareholders, is the proper claimant in an action in respect of a wrong done to the company or where there is an irregularity in the company’s internal management. Notwithstanding this general position, the Companies Act 2006 provides that (i) a court may allow a shareholder to bring a derivative claim (that is, an action in respect of and on behalf of the company) in respect of a cause of action arising from a director’s negligence, default, breach of duty or breach of trust and (ii) a shareholder may bring a claim for a court order where the company’s affairs have been or are being conducted in a manner that is unfairly prejudicial to its shareholders generally or of some of its shareholders, or that an actual or proposed act or omission of the company is or would be so prejudicial. | | |
Under Delaware law, a stockholder may initiate a derivative action to enforce a right of a corporation if the corporation fails to enforce the right itself. The complaint must:
•
state that the plaintiff was a stockholder at the time of the transaction of which the plaintiff complains or that the plaintiff’s shares thereafter devolved on the plaintiff by operation of law; and
•
allege with particularity the efforts made by the plaintiff to obtain the action the plaintiff desires from the directors and the reasons for the plaintiff’s failure to obtain the action; or
•
state the reasons for not making the effort.
Additionally, the plaintiff must remain a stockholder through the duration of the derivative suit. The action will not be dismissed or compromised without the approval of the Delaware Court of Chancery.
|
|
|
Selling Shareholders
|
| |
Number of ordinary shares beneficially
owned before the resale |
| |
Maximum
number of ordinary shares to be sold pursuant to this prospectus |
| |
Number of ordinary shares beneficially
owned after the resale(1) |
| |||||||||||||||||||||||||||||||||
| |
Ordinary
shares |
| |
Total
ordinary shares (%) |
| |
Aggregate
voting power (%)(2) |
| |
Ordinary
Shares |
| |
Total
ordinary shares (%) |
| |
Aggregate
voting power (%)(2) |
| ||||||||||||||||||||||||||
|
UCAM Limited(3)
|
| | | | 47,411,352 | | | | | | 24.40 | | | | | | 24.40 | | | | | | 47,411,352 | | | | | | — | | | | | | * | | | | | | * | | |
|
Juggernaut Fund, L.P.(4)
|
| | | | 24,699,825 | | | | | | 12.71 | | | | | | 12.71 | | | | | | 24,699,825 | | | | | | — | | | | | | * | | | | | | * | | |
| | | |
Amount
|
| |||
|
SEC registration fee
|
| | | $ | 30,572.76 | | |
|
Legal fees and expenses
|
| | | | 750,000.00 | | |
|
Accounting fees and expenses
|
| | | | 37,500.00 | | |
|
Miscellaneous expenses
|
| | | | 100,000.00 | | |
|
Total
|
| | | $ | 919,072.76 | | |
| | | |
Page
|
| |||
|
Unaudited Consolidated Interim Financial Statements as of and for the Six Months Ended December 31, 2025 and December 31, 2024
|
| | | | | | |
|
Unaudited Consolidated Statement of Comprehensive Income for the Six Months Ended December 31, 2025 and December 31, 2024
|
| | | | F-2 | | |
|
Unaudited Consolidated Statement of Financial Position as of December 31, 2025 and December 31, 2024
|
| | | | F-3 | | |
|
Unaudited Consolidated Statement of Changes in Equity for the Six Months Ended December 31, 2025 and December 31, 2024
|
| | | | F-4 | | |
|
Unaudited Consolidated Statement of Cash Flows for the Six Months Ended December 31, 2025 and December 31, 2024
|
| | | | F-5 | | |
|
Notes to the Unaudited Consolidated Financial Statements
|
| | | | F-6 | | |
|
Audited Consolidated Financial Statements as of and for the Years Ended June 30, 2025 and June 30, 2024
|
| | | | | | |
|
Independent Auditor’s Report to the Members of Guardian Metal Resources plc
|
| | | | F-12 | | |
|
Consolidated Statement of Comprehensive Income for the Years Ended June 30, 2025 and 2024
|
| | | | F-13 | | |
|
Consolidated Statement of Financial Position as of June 30, 2025 and 2024
|
| | | | F-14 | | |
|
Consolidated Statement of Changes in Equity for the Years Ended June 30, 2025 and 2024
|
| | | | F-15 | | |
|
Consolidated Statement of Cash Flows for the Years Ended June 30, 2025 and 2024
|
| | | | F-16 | | |
|
Notes to the Audited Consolidated Financial Statements
|
| | | | F-17 | | |
FOR THE SIX MONTHS ENDED 31 DECEMBER 2025
| | | |
Note
|
| |
6 months
ended 31-Dec-25 (unaudited) |
| |
6 months
ended 31-Dec-24 (unaudited) |
| |
Year
ended 30-Jun-25 (audited) |
| ||||||||||||
| | | | | | | | | |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |||||||||
| Continuing operations | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other income
|
| | | | | | | | | | — | | | | | | 2 | | | | | | 2 | | |
|
Gross profit
|
| | | | | | | | | | — | | | | | | 2 | | | | | | 2 | | |
|
Administrative expenses
|
| | |
|
6
|
| | | | | (4,792) | | | | | | (988) | | | | | | (2,719) | | |
|
Loss from operating activities
|
| | | | | | | | | | (4,792) | | | | | | (986) | | | | | | (2,717) | | |
|
Finance income
|
| | | | | | | | | | 21 | | | | | | — | | | | | | 6 | | |
|
Loss before taxation
|
| | | | | | | | | | (4,771) | | | | | | (986) | | | | | | (2,711) | | |
|
Taxation
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | |
|
Loss for the period from continuing operations
|
| | | | | | | | | | (4,771) | | | | | | (986) | | | | | | (2,711) | | |
| Items that will or may be reclassified to profit or loss | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange translation
|
| | | | | | | | | | (427) | | | | | | (101) | | | | | | 908 | | |
|
Total other comprehensive (loss)/income
|
| | | | | | | | | | (427) | | | | | | (101) | | | | | | 908 | | |
|
Total comprehensive loss for the period attributable to owners of the
company |
| | | | | | | | | | (5,198) | | | | | | (1,087) | | | | | | (1,803) | | |
|
Earnings per share from continuing operations attributable to the ordinary equity holder of the parent:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted loss per share $
|
| | |
|
7
|
| | | | | (0.03) | | | | | | (0.01) | | | | | | (0.02) | | |
AS AT 31 DECEMBER 2025
| | | |
Note
|
| |
31-Dec-25
(unaudited) |
| |
31-Dec-24
(unaudited) |
| |
30-Jun-25
(audited) |
| ||||||||||||
| | | | | | | | | |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
| Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangible assets
|
| | |
|
9
|
| | | | | 26,807 | | | | | | 12,347 | | | | | | 17,906 | | |
|
Other non-current assets
|
| | | | | | | | | | 25 | | | | | | — | | | | | | — | | |
|
Total non-current assets
|
| | | | | | | | | | 26,832 | | | | | | 12,347 | | | | | | 17,906 | | |
| Current assets | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trade and other receivables
|
| | |
|
11
|
| | | | | 245 | | | | | | 179 | | | | | | 175 | | |
|
Cash and cash equivalents
|
| | | | | | | | | | 10,562 | | | | | | 2,489 | | | | | | 1,873 | | |
|
Total current assets
|
| | | | | | | | | | 10,807 | | | | | | 2,668 | | | | | | 2,048 | | |
|
Total assets
|
| | | | | | | | | | 37,639 | | | | | | 15,015 | | | | | | 19,954 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trade and other payables
|
| | |
|
12
|
| | | | | 2,896 | | | | | | 368 | | | | | | 1,776 | | |
|
Total current liabilities
|
| | | | | | | | | | 2,896 | | | | | | 368 | | | | | | 1,776 | | |
|
Total liabilities
|
| | | | | | | | | | 2,896 | | | | | | 368 | | | | | | 1,776 | | |
|
Net assets
|
| | | | | | | | | | 34,743 | | | | | | 14,647 | | | | | | 18,178 | | |
| Equity | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share capital
|
| | |
|
8
|
| | | | | 2,131 | | | | | | 1,517 | | | | | | 1,739 | | |
|
Share premium
|
| | |
|
8
|
| | | | | 37,613 | | | | | | 13,667 | | | | | | 17,557 | | |
|
Shares to be issued
|
| | | | | | | | | | — | | | | | | 21 | | | | | | — | | |
|
Capital contribution reserve
|
| | | | | | | | | | 5,897 | | | | | | 5,897 | | | | | | 5,897 | | |
|
Share based payments reserve
|
| | | | | | | | | | 1,639 | | | | | | 168 | | | | | | 324 | | |
|
Exchange reserve
|
| | | | | | | | | | 675 | | | | | | 93 | | | | | | 1,102 | | |
|
Accumulated losses
|
| | | | | | | | | | (13,212) | | | | | | (6,716) | | | | | | (8,441) | | |
|
Total equity
|
| | | | | | | | | | 34,743 | | | | | | 14,647 | | | | | | 18,178 | | |
FOR THE SIX MONTHS ENDED 31 DECEMBER 2025
| | | |
Share
capital |
| |
Share
premium |
| |
Shares to
be issued |
| |
Capital
contribution reserve |
| |
Share
based payment reserve |
| |
Exchange
reserve |
| |
Accumulated
losses |
| |
Total
equity |
| ||||||||||||||||||||||||
| | | |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| ||||||||||||||||||||||||
|
Balance at 1 July 2024 (audited)
|
| | | | 1,346 | | | | | | 9,680 | | | | | | 174 | | | | | | 5,897 | | | | | | 162 | | | | | | 194 | | | | | | (5,730) | | | | | | 11,723 | | |
|
Loss for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (986) | | | | | | (986) | | |
|
Currency translation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (101) | | | | | | — | | | | | | (101) | | |
|
Total comprehensive loss for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (101) | | | | | | (986) | | | | | | (1,087) | | |
|
Issue of ordinary shares
|
| | | | 171 | | | | | | 3,987 | | | | | | (153) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,005 | | |
|
Share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6 | | | | | | — | | | | | | — | | | | | | 6 | | |
|
Total transactions with owners
|
| | | | 171 | | | | | | 3,987 | | | | | | (153) | | | | | | — | | | | | | 6 | | | | | | — | | | | | | — | | | | | | 4,011 | | |
|
Balance at 31 December 2024 (unaudited)
|
| | | | 1,517 | | | | | | 13,667 | | | | | | 21 | | | | | | 5,897 | | | | | | 168 | | | | | | 93 | | | | | | (6,716) | | | | | | 14,647 | | |
|
Loss for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,725) | | | | | | (1,725) | | |
|
Currency translation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,009 | | | | | | — | | | | | | 1,009 | | |
|
Total comprehensive income/(loss) for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,009 | | | | | | (1,725) | | | | | | (716) | | |
|
Issue of ordinary shares
|
| | | | 222 | | | | | | 4,019 | | | | | | (21) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,220 | | |
|
Share issue costs
|
| | | | — | | | | | | (129) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (129) | | |
|
Share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 156 | | | | | | — | | | | | | — | | | | | | 156 | | |
|
Total transactions with owners
|
| | | | 222 | | | | | | 3,890 | | | | | | (21) | | | | | | — | | | | | | 156 | | | | | | — | | | | | | — | | | | | | 4,247 | | |
|
Balance at 30 June 2025
(audited) |
| | | | 1,739 | | | | | | 17,557 | | | | | | — | | | | | | 5,897 | | | | | | 324 | | | | | | 1,102 | | | | | | (8,441) | | | | | | 18,178 | | |
|
Loss for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,771) | | | | | | (4,771) | | |
|
Currency translation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (427) | | | | | | — | | | | | | (427) | | |
|
Total comprehensive loss for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (427) | | | | | | (4,771) | | | | | | (5,198) | | |
|
Issue of ordinary shares
|
| | | | 392 | | | | | | 21,323 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,715 | | |
|
Share issue costs
|
| | | | — | | | | | | (1,267) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,267) | | |
|
Share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,315 | | | | | | — | | | | | | — | | | | | | 1,315 | | |
|
Total transactions with owners
|
| | | | 392 | | | | | | 20,056 | | | | | | — | | | | | | — | | | | | | 1,315 | | | | | | — | | | | | | — | | | | | | 21,763 | | |
|
Balance at 31 December 2025 (unaudited)
|
| | | | 2,131 | | | | | | 37,613 | | | | | | — | | | | | | 5,897 | | | | | | 1,639 | | | | | | 675 | | | | | | (13,212) | | | | | | 34,743 | | |
FOR THE SIX MONTHS ENDED 31 DECEMBER 2025
| | | |
Note
|
| |
6 months
ended 31-Dec-25 (unaudited) |
| |
6 months
ended 31-Dec-24 (unaudited) |
| |
Year
ended 30-Jun-25 (audited) |
| ||||||||||||
| | | | | | | | | |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |||||||||
| Cash flows from operating activities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loss for the period
|
| | | | | | | | | | (4,772) | | | | | | (986) | | | | | | (2,711) | | |
| Adjustments for: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based payment expense
|
| | | | | | | | | | 1,315 | | | | | | 6 | | | | | | 162 | | |
|
Expenses settled in shares
|
| | | | | | | | | | — | | | | | | 26 | | | | | | 63 | | |
|
Foreign exchange differences
|
| | | | | | | | | | (298) | | | | | | 1 | | | | | | 444 | | |
| | | | | | | | | | | | (3,755) | | | | | | (953) | | | | | | (2,042) | | |
| Changes in working capital: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Decrease in trade and other receivables
|
| | | | | | | | | | 31 | | | | | | 60 | | | | | | 40 | | |
|
Increase/(decrease) in trade and other payables
|
| | | | | | | | | | 1,107 | | | | | | (467) | | | | | | 880 | | |
|
Net cash used in operating activities
|
| | | | | | | | | | (2,617) | | | | | | (1,360) | | | | | | (1,122) | | |
| Cash flows from investing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Purchase of intangibles
|
| | |
|
9
|
| | | | | (9,082) | | | | | | (3,131) | | | | | | (8,038) | | |
|
Investment in financial assets
|
| | | | | | | | | | (25) | | | | | | — | | | | | | — | | |
|
Net cash used in investing activities
|
| | | | | | | | | | (9,107) | | | | | | (3,131) | | | | | | (8,038) | | |
| Cash flows from financing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Proceeds from issue of share capital
|
| | |
|
8
|
| | | | | 21,715 | | | | | | 3,979 | | | | | | 8,091 | | |
|
Share issue costs
|
| | |
|
8
|
| | | | | (1,267) | | | | | | — | | | | | | (123) | | |
|
Net cash generated from financing activities
|
| | | | | | | | | | 20,448 | | | | | | 3,979 | | | | | | 7,968 | | |
|
Net increase/(decrease) in cash and cash equivalents
|
| | | | | | | | | | 8,724 | | | | | | (512) | | | | | | (1,192) | | |
|
Cash and cash equivalents at beginning of period
|
| | | | | | | | | | 1,873 | | | | | | 3,033 | | | | | | 3,033 | | |
|
Effect of foreign currency exchange rates
|
| | | | | | | | | | (35) | | | | | | (32) | | | | | | 32 | | |
|
Cash and cash equivalents at end of period
|
| | | | | | | | | | 10,562 | | | | | | 2,489 | | | | | | 1,873 | | |
ENDED 31 DECEMBER 2025
|
Standard or Interpretation
|
| |
Description
|
| |
Effective date for annual accounting
period beginning on or after |
|
| IFRS 18 | | | Presentation and Disclosure in Financial Statements | | | 1 January 2026 | |
| | | |
Period ended
31 December 2025 |
| |
Period ended
31 December 2024 |
| |
Year ended
30 June 2025 |
| |||||||||
|
Weighted average number of ordinary shares (No.)
|
| | | | 167,408,387 | | | | | | 117,357,621 | | | | | | 123,960,520 | | |
|
Loss attributable to ordinary shareholders (US$’000)
|
| | | | 4,771 | | | | | | 986 | | | | | | 2,711 | | |
|
Basic loss per share ($)
|
| | | | 0.03 | | | | | | 0.01 | | | | | | 0.02 | | |
| | | |
Number of
ordinary shares |
| |
Share
capital |
| |
Share
premium |
| |||||||||
| | | |
No.
|
| |
US$’000
|
| |
US$’000
|
| |||||||||
|
Balance at 31 December 2024 (Unaudited)
|
| | | | 122,406,991 | | | | | | 1,517 | | | | | | 13,667 | | |
|
Expenses settled in shares
|
| | | | 100,000 | | | | | | 2 | | | | | | 35 | | |
|
Shares issued in relation to acquisition
|
| | | | 150,000 | | | | | | 2 | | | | | | 63 | | |
|
Issued for cash
|
| | | | 16,781,980 | | | | | | 218 | | | | | | 3,921 | | |
|
Expenses relating to share issues
|
| | | | — | | | | | | — | | | | | | (129) | | |
|
Balance as at 30 June 2025 (Audited)
|
| | | | 139,438,971 | | | | | | 1,739 | | | | | | 17,557 | | |
|
Expenses relating to share issues
|
| | | | — | | | | | | — | | | | | | (1,267) | | |
|
Issued for cash
|
| | | | 29,059,996 | | | | | | 392 | | | | | | 21,323 | | |
|
Balance at 31 December 2025 (Unaudited)
|
| | | | 168,498,967 | | | | | | 2,131 | | | | | | 37,613 | | |
| | | |
Pilot
Mountain Project |
| |
Tempiute
Project |
| |
Other
Projects |
| |
Total
Prospecting and exploration rights |
| ||||||||||||
| | | |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| ||||||||||||
|
Balance at 01 July 2024
|
| | | | 8,662 | | | | | | 268 | | | | | | 350 | | | | | | 9,280 | | |
|
Additions
|
| | | | 7,632 | | | | | | 292 | | | | | | 179 | | | | | | 8,103 | | |
|
Effect of foreign exchange
|
| | | | 470 | | | | | | — | | | | | | 53 | | | | | | 523 | | |
|
Balance at 30 June 2025
|
| | | | 16,764 | | | | | | 560 | | | | | | 582 | | | | | | 17,906 | | |
|
Additions
|
| | | | 5,510 | | | | | | 3,261 | | | | | | 311 | | | | | | 9,082 | | |
|
Effect of foreign exchange
|
| | | | (163) | | | | | | (3) | | | | | | (15) | | | | | | (181) | | |
|
Balance at 31 December 2025
|
| | | | 22,111 | | | | | | 3,818 | | | | | | 878 | | | | | | 26,807 | | |
| | | |
Period ended
31 December 2025 |
| |
Period ended
31 December 2024 |
| |
Year ended
30 June 2025 |
| |||||||||
| | | |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |||||||||
|
VAT receivable
|
| | | | 74 | | | | | | 62 | | | | | | 50 | | |
|
Other receivables
|
| | | | 171 | | | | | | 117 | | | | | | 125 | | |
|
Trade and other receivables
|
| | | | 245 | | | | | | 179 | | | | | | 175 | | |
| | | |
Period ended
31 December 2025 |
| |
Period ended
31 December 2024 |
| |
Year ended
30 June 2025 |
| |||||||||
| | | |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |||||||||
|
Trade payables
|
| | | | 1,290 | | | | | | 260 | | | | | | 1,140 | | |
|
Other payables
|
| | | | 707 | | | | | | 18 | | | | | | 65 | | |
|
Accrued expenses
|
| | | | 899 | | | | | | 90 | | | | | | 571 | | |
|
Trade and other payables
|
| | | | 2,896 | | | | | | 368 | | | | | | 1,776 | | |
FOR THE YEAR ENDED 30 JUNE 2025
| | | |
Note
|
| |
Year ended
30 June 2025 |
| |
Year ended
30 June 2024 |
| |||||||||
| | | | | | | | | |
US$’000
|
| |
US$’000
|
| ||||||
| Continuing operations | | | | | | | | | | | | | | | | | | | |
|
Revenue
|
| | | | | | | | | | — | | | | | | | | |
|
Gross profit
|
| | | | | | | | | | — | | | | | | — | | |
|
Other income
|
| | | | | | | | | | 2 | | | | | | — | | |
|
Administrative expenses
|
| | |
|
5
|
| | | | | (2,719) | | | | | | (1,376) | | |
|
Loss from operating activities
|
| | | | | | | | | | (2,717) | | | | | | (1,376) | | |
|
Finance income
|
| | | | | | | | | | 6 | | | | | | — | | |
|
Loss before taxation
|
| | | | | | | | | | (2,711) | | | | | | (1,376) | | |
|
Taxation
|
| | |
|
7
|
| | | | | — | | | | | | — | | |
|
Loss for the year from continuing operations
|
| | | | | | | | | | (2,711) | | | | | | (1,376) | | |
| Other comprehensive (loss)/ income | | | | | | | | | | | | | | | | | | | |
| Items that will or may be reclassified to profit or loss: | | | | | | | | | | | | | | | | | | | |
|
Exchange translation
|
| | | | | | | | | | 908 | | | | | | (13) | | |
|
Total other comprehensive (loss)/income
|
| | | | | | | | | | 908 | | | | | | (13) | | |
|
Total comprehensive (loss) for the year attributable to owners of the Company
|
| | | | | | | | | | (1,803) | | | | | | (1,389) | | |
|
Earnings per share from continuing operations attributable to the ordinary
equity holder of the parent: |
| | | | | | | | | | | | | | | | | | |
|
Basic and diluted loss per share (pence)
|
| | |
|
14
|
| | | | | (0.02) | | | | | | (0.02) | | |
AS AT 30 JUNE 2025
| | | |
Note
|
| |
30 June 2025
|
| |
30 June 2024
|
| |||||||||
| | | | | | | | | |
US$’000
|
| |
US$’000
|
| ||||||
| Assets | | | | | | | | | | | | | | | | | | | |
| Non-current assets | | | | | | | | | | | | | | | | | | | |
|
Intangible assets
|
| | |
|
8
|
| | | | | 17,906 | | | | | | 9,280 | | |
|
Total non-current assets
|
| | | | | | | | | | 17,906 | | | | | | 9,280 | | |
| Current assets | | | | | | | | | | | | | | | | | | | |
|
Trade and other receivables
|
| | |
|
10
|
| | | | | 175 | | | | | | 236 | | |
|
Cash and cash equivalents
|
| | |
|
11
|
| | | | | 1,873 | | | | | | 3,033 | | |
|
Total current assets
|
| | | | | | | | | | 2,048 | | | | | | 3,269 | | |
|
Total assets
|
| | | | | | | | | | 19,954 | | | | | | 12,549 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | | | | | | | |
|
Trade and other payables
|
| | |
|
16
|
| | | | | 1,776 | | | | | | 826 | | |
|
Total current liabilities
|
| | | | | | | | | | 1,776 | | | | | | 826 | | |
|
Total liabilities
|
| | | | | | | | | | 1,776 | | | | | | 826 | | |
|
Net assets
|
| | | | | | | | | | 18,178 | | | | | | 11,723 | | |
| Equity | | | | | | | | | | | | | | | | | | | |
|
Share capital
|
| | |
|
12
|
| | | | | 1,739 | | | | | | 1,346 | | |
|
Share premium
|
| | |
|
12
|
| | | | | 17,557 | | | | | | 9,680 | | |
|
Shares to be issued
|
| | |
|
12
|
| | | | | — | | | | | | 174 | | |
|
Capital contribution reserve
|
| | |
|
13
|
| | | | | 5,897 | | | | | | 5,897 | | |
|
Share based payment reserve
|
| | |
|
13
|
| | | | | 324 | | | | | | 162 | | |
|
Exchange reserve
|
| | |
|
13
|
| | | | | 1,102 | | | | | | 194 | | |
|
Accumulated losses
|
| | | | | | | | | | (8,441) | | | | | | (5,730) | | |
|
Total equity
|
| | | | | | | | | | 18,178 | | | | | | 11,723 | | |
FOR THE YEAR ENDED 30 JUNE 2025
| | | |
Share
capital |
| |
Share
premium |
| |
Shares to
be issued |
| |
Capital
contribution reserve |
| |
Share based
payment reserve |
| |
Exchange
reserve |
| |
Accumulated
losses |
| |
Total
equity |
| ||||||||||||||||||||||||
| | | |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| ||||||||||||||||||||||||
|
Balance at 01 July 2023
|
| | | | 1,043 | | | | | | 6,195 | | | | | | — | | | | | | 5,897 | | | | | | 51 | | | | | | 207 | | | | | | (4,354) | | | | | | 9,039 | | |
|
Loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,376) | | | | | | (1,376) | | |
|
Currency translation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (13) | | | | | | — | | | | | | (13) | | |
|
Total comprehensive income / (expense) for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (13) | | | | | | (1,376) | | | | | | (1,389) | | |
|
Issue of ordinary shares
|
| | | | 303 | | | | | | 3,542 | | | | | | 174 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,019 | | |
|
Share issue costs
|
| | | | — | | | | | | (71) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (71) | | |
|
Share-based payments
|
| | | | — | | | | | | 14 | | | | | | — | | | | | | — | | | | | | 111 | | | | | | — | | | | | | — | | | | | | 125 | | |
|
Total transactions with owners
|
| | | | 303 | | | | | | 3,485 | | | | | | 174 | | | | | | — | | | | | | 111 | | | | | | — | | | | | | — | | | | | | 4,073 | | |
|
Balance at 30 June 2024
|
| | | | 1,346 | | | | | | 9,680 | | | | | | 174 | | | | | | 5,897 | | | | | | 162 | | | | | | 194 | | | | | | (5,730) | | | | | | 11,723 | | |
|
Balance at 01 July 2024
|
| | | | 1,346 | | | | | | 9,680 | | | | | | 174 | | | | | | 5,897 | | | | | | 162 | | | | | | 194 | | | | | | (5,730) | | | | | | 11,723 | | |
|
Loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,711) | | | | | | (2,711) | | |
|
Currency translation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 908 | | | | | | — | | | | | | 908 | | |
|
Total comprehensive (expense) for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 908 | | | | | | (2,711) | | | | | | (1,803) | | |
|
Issue of ordinary shares
|
| | | | 393 | | | | | | 8,006 | | | | | | (174) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,225 | | |
|
Share issue costs
|
| | | | — | | | | | | (129) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (129) | | |
|
Share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 162 | | | | | | — | | | | | | — | | | | | | 162 | | |
|
Total transactions with owners
|
| | | | 393 | | | | | | 7,877 | | | | | | (174) | | | | | | — | | | | | | 162 | | | | | | — | | | | | | — | | | | | | 8,258 | | |
|
Balance at 30 June 2025
|
| | | | 1,739 | | | | | | 17,557 | | | | |
|
—
|
| | | | | 5,897 | | | | | | 324 | | | | | | 1,102 | | | | | | (8,441) | | | | | | 18,178 | | |
AS AT 30 JUNE 2025
| | | |
Year ended 30 June
2025 |
| |
Year ended 30 June
2024 |
| ||||||
| | | |
US$’000
|
| |
US$’000
|
| ||||||
| Cash flows used in operating activities | | | | | | | | | | | | | |
|
Loss for the year from continuing activities
|
| | | | (2,711) | | | | | | (1,376) | | |
| Adjustments for: | | | | | | | | | | | | | |
|
Share-based payment expense
|
| | | | 162 | | | | | | 111 | | |
|
Expenses settled in shares
|
| | | | 63 | | | | | | 142 | | |
|
Foreign exchange differences
|
| | | | 444 | | | | | | (3) | | |
| | | | | | (2,042) | | | | | | (1,126) | | |
| Changes in working capital: | | | | | | | | | | | | | |
|
Decrease in trade and other receivables
|
| | | | 40 | | | | | | 53 | | |
|
Increase in trade and other payables
|
| | | | 880 | | | | | | 415 | | |
|
Net cash outflows in operating activities
|
| | | | (1,122) | | | | | | (658) | | |
| Cash flows from investing activities | | | | | | | | | | | | | |
|
Purchase of intangibles
|
| | | | (8,038) | | | | | | (1,496) | | |
|
Net cash outflows from investing activities
|
| | | | (8,038) | | | | | | (1,496) | | |
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Proceeds from issue of share capital
|
| | | | 8,091 | | | | | | 3,876 | | |
|
Share issue costs
|
| | | | (123) | | | | | | (57) | | |
|
Net cash inflows from financing activities
|
| | | | 7,968 | | | | | | 3,819 | | |
|
(Decrease)/ increase in cash and cash equivalents
|
| | | | (1,192) | | | | | | 1,665 | | |
|
Cash and cash equivalents at beginning of year
|
| | | | 3,033 | | | | | | 1,371 | | |
|
Effect of foreign currency exchange rates
|
| | | | 32 | | | | | | (3) | | |
|
Cash and cash equivalents at 30 June
|
| | | | 1,873 | | | | | | 3,033 | | |
FOR THE YEAR ENDED 30 JUNE 2025
| | | |
Year ended
30 June 2025 |
| |
Year ended
30 June 2024 |
| ||||||
| | | |
US$’000
|
| |
US$’000
|
| ||||||
| Operating expenses include: | | | | | | | | | | | | | |
|
Staff costs
|
| | | | 506 | | | | | | 354 | | |
|
Share based payment expense
|
| | | | 162 | | | | | | 124 | | |
|
Auditor’s remuneration – audit services
|
| | | | 95 | | | | | | 37 | | |
|
Other administrative expenses
|
| | | | 1,956 | | | | | | 861 | | |
| | | | | | 2,719 | | | | | | 1,376 | | |
| | | |
Year ended
30 June 2025 |
| |
Year ended
30 June 2024 |
| ||||||
| | | |
US$’000
|
| |
US$’000
|
| ||||||
| Group and Company | | | | | | | | | | | | | |
|
Social security contributions
|
| | | | 43 | | | | | | 32 | | |
|
Directors’ salary and fees
|
| | | | 463 | | | | | | 322 | | |
|
Share based payments
|
| | | | 162 | | | | | | 124 | | |
| Total | | | | | 668 | | | | | | 478 | | |
| | | |
Year ended
30 June 2025 |
| |
Year ended
30 June 2024 |
| ||||||
| Group and Company | | | | | | | | | | | | | |
|
Directors
|
| | | | 5 | | | | | | 5 | | |
| Total | | | | | 5 | | | | | | 5 | | |
| | | |
Year ended
30 June 2025 |
| |
Year ended
30 June 2024 |
| ||||||
| | | |
US$’000
|
| |
US$’000
|
| ||||||
|
Emoluments for qualifying services
|
| | | | 270 | | | | | | 213 | | |
| Total | | | | | 270 | | | | | | 213 | | |
| | | |
Year ended
30 June 2025 |
| |
Year ended
30 June 2024 |
| ||||||
| | | |
US$’000
|
| |
US$’000
|
| ||||||
| Reconciliation of tax (credit)/expense | | | | | | | | | | | | | |
|
Losses from operations
|
| | | | 2,711 | | | | | | 1,376 | | |
|
Tax using the Company’s effective domestic tax rate of 19% (2024: 19%)
|
| | | | (515) | | | | | | (261) | | |
| Effects of: | | | | | | | | | | | | | |
|
Disallowable expenditure
|
| | | | 162 | | | | | | 126 | | |
|
Current losses with no recognisable deferred tax asset
|
| | | | 353 | | | | | | 135 | | |
| | | | | | — | | | | | | — | | |
| | | |
Group
Prospecting and exploration rights |
| |||
| | | |
US$’000
|
| |||
|
As at 01 July 2023
|
| | | | 7,796 | | |
|
Additions
|
| | | | 1,496 | | |
|
Effect of foreign exchange
|
| | | | (12) | | |
|
Balance at 30 June 2024
|
| | | | 9,280 | | |
|
Additions
|
| | | | 8,103 | | |
|
Effect of foreign exchange
|
| | | | 523 | | |
|
Balance at 30 June 2025
|
| | | | 17,906 | | |
| | | |
Pilot
Mountain Project |
| |
Tempiute
Project |
| |
Other
Projects |
| |
Total
Prospecting and exploration rights |
| ||||||||||||
| | | |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| ||||||||||||
|
As at 01 July 2023
|
| | | | 7,445 | | | | | | — | | | | | | 351 | | | | | | 7,796 | | |
| Additions | | | | | 1,228 | | | | | | 268 | | | | | | | | | | | | 1,496 | | |
|
Effect of foreign exchange
|
| | | | (11) | | | | | | — | | | | | | (1) | | | | | | (12) | | |
|
Balance at 30 June 2024
|
| | | | 8,662 | | | | | | 268 | | | | | | 350 | | | | | | 9,280 | | |
| Additions | | | | | 7,632 | | | | | | 292 | | | | | | 179 | | | | | | 8,103 | | |
|
Effect of foreign exchange
|
| | | | 470 | | | | | | — | | | | | | 53 | | | | | | 523 | | |
|
Balance at 30 June 2025
|
| | | | 16,764 | | | | | | 560 | | | | | | 582 | | | | | | 17,906 | | |
| | | |
Year ended
30 June 2025 |
| |
Year ended
30 June 2024 |
| ||||||
| | | |
US$’000
|
| |
US$’000
|
| ||||||
| Non-current investments | | | | | | | | | | | | | |
|
Investment in Golden Metal Resources LLC
|
| | | | — | | | | | | — | | |
|
Investment in Pilot Metals Inc.
|
| | | | 5,880 | | | | | | 5,880 | | |
|
Investment in BFM Resources Inc.
|
| | | | 17 | | | | | | 17 | | |
| Total | | | | | 5,897 | | | | | | 5,897 | | |
|
Subsidiaries
|
| |
Activity
|
| |
Country of
incorporation |
| |
Ownership interest
|
| |
Registered office
|
|
|
Golden Metal Resources LLC
|
| | Mining and exploration | | | USA | | | 100% of ordinary shares held directly | | |
3800 Howard Hughes Parkway
STE 1000, Las Vegas, NV 89169, USA |
|
|
Pilot Metals Inc.
|
| | Mining and exploration | | | USA | | | 100% of ordinary shares held directly | | |
241 Ridge Street
STE 210. Reno, NV 89501, USA |
|
|
BFM Resources Inc.
|
| | Mining and exploration | | | USA | | | 100% of ordinary shares held directly | | |
241 Ridge Street
STE 210. Reno, NV 89501, USA |
|
| | | |
Group
|
| |||||||||
| | | |
As at 30 June
2025 |
| |
As at 30 June
2024 |
| ||||||
| | | |
US$’000
|
| |
US$’000
|
| ||||||
|
VAT receivable
|
| | | | 50 | | | | | | 47 | | |
|
Other receivables
|
| | | | 125 | | | | | | 189 | | |
|
Trade and other receivables
|
| | | | 175 | | | | | | 236 | | |
| | | |
Group
|
| |||||||||
| | | |
As at 30 June
2025 |
| |
As at 30 June
2024 |
| ||||||
| | | |
US$’000
|
| |
US$’000
|
| ||||||
|
Bank balances
|
| | | | 1,873 | | | | | | 3,033 | | |
|
Cash and cash equivalents
|
| | | | 1,873 | | | | | | 3,033 | | |
| | | |
Number of ordinary shares
|
| |||||||||
| | | |
Year ended
30 June 2025 |
| |
Year ended
30 June 2024 |
| ||||||
|
Balance at beginning of year
|
| | | | 109,832,217 | | | | | | 85,000,255 | | |
|
Expenses settled in shares
|
| | | | 170,000 | | | | | | 617,647 | | |
|
Shares issued in relation to acquisition
|
| | | | 150,000 | | | | | | — | | |
|
Issued for cash
|
| | | | 29,286,754 | | | | | | 24,214,315 | | |
|
In issue at 30 June – fully paid (par value 0.1p)
|
| | | | 139,438,971 | | | | | | 109,832,217 | | |
| | | |
Ordinary share capital
|
| |||||||||
| | | |
Year ended
30 June 2025 |
| |
Year ended
30 June 2024 |
| ||||||
| | | |
US$’000
|
| |
US$’000
|
| ||||||
|
Balance at beginning of year
|
| | | | 1,346 | | | | | | 1,043 | | |
|
Expenses settled in shares
|
| | | | 2 | | | | | | — | | |
|
Shares issued in relation to acquisition
|
| | | | 2 | | | | | | — | | |
|
Share issues
|
| | | | 389 | | | | | | 303 | | |
|
Balance at end of year
|
| | | | 1,739 | | | | | | 1,346 | | |
| | | |
Share premium
|
| |||||||||
| | | |
Year ended
30 June 2025 |
| |
Year ended
30 June 2024 |
| ||||||
| | | |
US$’000
|
| |
US$’000
|
| ||||||
|
Balance at beginning of year
|
| | | | 9,680 | | | | | | 6,195 | | |
|
Expenses settled in shares
|
| | | | 61 | | | | | | — | | |
|
Shares issued in relation to acquisition
|
| | | | 63 | | | | | | | | |
|
Share issues
|
| | | | 7,882 | | | | | | 3,542 | | |
|
Expenses relating to share issues
|
| | | | (129) | | | | | | (57) | | |
|
Balance at 30 June
|
| | | | 17,557 | | | | | | 9,680 | | |
|
2025
|
| |
Number of
options |
| |
Weighted
average exercise price (£’s) |
| ||||||
|
Outstanding at 1 July 2024
|
| | | | 6,004,860 | | | | | | 0.13 | | |
|
Granted during the year
|
| | | | 1,400,000 | | | | | | 0.09 | | |
|
Outstanding at 30 June 2025
|
| | | | 7,404,860 | | | | | | 0.18 | | |
|
Exercisable at 30 June 2025
|
| | | | 6,704,860 | | | | | | 0.18 | | |
|
2024
|
| |
Number of
options |
| |
Weighted
average exercise price (£’s) |
| ||||||
|
Outstanding at 1 July 2023
|
| | | | 2,104,860 | | | | | | 0.11 | | |
|
Granted during the year
|
| | | | 3,900,000 | | | | | | 0.14 | | |
|
Outstanding at 30 June 2024
|
| | | | 6,004,860 | | | | | | 0.25 | | |
|
Exercisable at 30 June 2024
|
| | | | 5,303,240 | | | | | | 0.13 | | |
|
Date granted
|
| |
September 2024
|
| |
January 2025
|
|
|
Risk free interest rate
|
| |
3.638%
|
| |
4.107%
|
|
|
Expected volatility
|
| |
68.297%
|
| |
64.824%
|
|
|
Expected dividend yield
|
| |
0%
|
| |
0%
|
|
|
Life of the option
|
| |
1.5 years
|
| |
1.5 years
|
|
|
Share price at measurement date
|
| |
£0.305
|
| |
£0.328
|
|
|
Fair value
|
| |
£69,877
|
| |
£31,878
|
|
| | | |
Number of
warrants |
| |
Weighted
average exercise price (£’s) |
| ||||||
|
Outstanding at 1 July 2024
|
| | | | 21,106,446 | | | | | | 0.14 | | |
|
Granted during the year
|
| | | | 4,209,027 | | | | | | 0.40 | | |
|
Exercised
|
| | | | (18,908,700) | | | | | | 0.18 | | |
|
Lapsed
|
| | | | (102,750) | | | | | | 0.17 | | |
|
Outstanding at 30 June 2025
|
| | | | 6,304,023 | | | | | | 0.31 | | |
|
Exercisable at 30 June 2025
|
| | | | 6,304,023 | | | | | | 0.31 | | |
|
2024
|
| |
Number of
warrants |
| |
Weighted
average exercise price (£’s) |
| ||||||
|
Outstanding at 1 July 2023
|
| | | | 36,840,444 | | | | | | 0.14 | | |
|
Granted during the year
|
| | | | 2,500,000 | | | | | | 0.25 | | |
|
Exercised
|
| | | | (16,964,315) | | | | | | (0.11) | | |
|
Lapsed
|
| | | | (1,269,683) | | | | | | (0.11) | | |
|
Outstanding at 30 June 2024
|
| | | | 21,106,446 | | | | | | 0.18 | | |
|
Exercisable at 30 June 2024
|
| | | | 21,106,446 | | | | | | 0.18 | | |
|
Date granted
|
| |
January 2025
|
| |
January 2025
|
|
|
Warrants granted
|
| |
120,000
|
| |
100,000
|
|
|
Risk free interest rate
|
| |
4.240%
|
| |
4.140%
|
|
|
Expected volatility
|
| |
70%
|
| |
69%
|
|
|
Expected dividend yield
|
| |
0%
|
| |
0%
|
|
|
Life of the option
|
| |
1 year
|
| |
1 year
|
|
|
Share price at measurement date
|
| |
£0.300
|
| |
£0.350
|
|
|
Fair value
|
| |
£7,605
|
| |
£8,296
|
|
| | | |
Group
|
| |||||||||
| | | |
As at
30 June 2025 |
| |
As at
30 June 2024 |
| ||||||
| | | |
($ in thousands)
|
| |||||||||
|
Trade payables
|
| | | | 1,140 | | | | | | 251 | | |
|
Other payables
|
| | | | 65 | | | | | | 54 | | |
|
Accrued expenses
|
| | | | 571 | | | | | | 521 | | |
|
Trade and other payables
|
| | | | 1,776 | | | | | | 826 | | |
| | | |
Group
|
| |||||||||
| | | |
As at
30 June 2025 |
| |
As at
30 June 2024 |
| ||||||
| | | |
($ in thousands)
|
| |||||||||
|
Cash and cash equivalents
|
| | | | 1,873 | | | | | | 3,033 | | |
| | | | | | 1,873 | | | | | | 3,033 | | |
| | | |
Group
|
| |||||||||
| | | |
As at
30 June 2025 |
| |
As at
30 June 2024 |
| ||||||
| | | |
($ in thousands)
|
| |||||||||
|
Trade and other receivables
|
| | | | 125 | | | | | | 189 | | |
|
Cash and cash equivalents
|
| | | | 1,873 | | | | | | 3,033 | | |
| | | | | | 1,998 | | | | | | 3,222 | | |
|
30 June 2025
|
| |
Carrying
amount |
| |
2 months
or less |
| |
3 – 12 months
|
| |
More than
1 year |
| ||||||||||||
| | | |
($ in thousands)
|
| |||||||||||||||||||||
|
Trade and other payables
|
| | | | 1,205 | | | | | | 1,205 | | | | | | — | | | | | | — | | |
| | | | |
|
1,205
|
| | | |
|
1,205
|
| | | | | — | | | | | | — | | |
|
30 June 2024
|
| |
Carrying
amount |
| |
2 months
or less |
| |
3 – 12 months
|
| |
More than
1 year |
| ||||||||||||
| | | |
($ in thousands)
|
| |||||||||||||||||||||
|
Trade and other payables
|
| | | | 305 | | | | | | 305 | | | | | | — | | | | | | — | | |
| | | | | | 305 | | | | | | 305 | | | | | | — | | | | | | — | | |
| | | |
Group
|
| |||||||||
| | | |
30 June
2025 |
| |
30 June
2024 |
| ||||||
| | | |
($ in thousands)
|
| |||||||||
| Net foreign currency financial assets/(liabilities) | | | | | | | | | | | | | |
|
GBP
|
| | | | 1,258 | | | | | | 2,988 | | |
|
CAD
|
| | | | — | | | | | | (84) | | |
|
AUD
|
| | | | (8) | | | | | | — | | |
|
Total net exposure
|
| | | | 1,250 | | | | | | 2,904 | | |
| | | |
Profit and Loss
|
| |
Equity
|
| ||||||||||||||||||
| | | |
30 June
2025 |
| |
30 June
2024 |
| |
30 June
2025 |
| |
30 June
2024 |
| ||||||||||||
| | | |
($ in thousands)
|
| |||||||||||||||||||||
| Group and Company | | | | | | | | | | | | | | | | | | | | | | | | | |
|
GBP
|
| | | | (126) | | | | | | (299) | | | | | | (126) | | | | | | (299) | | |
|
CAD
|
| | | | — | | | | | | 8 | | | | | | — | | | | | | 8 | | |
|
AUD
|
| | | | 1 | | | | | | — | | | | | | 1 | | | | | | — | | |
|
Total net exposure
|
| | | | (125) | | | | | | (291) | | | | | | (125) | | | | | | (291) | | |
INFORMATION NOT REQUIRED IN PROSPECTUS
| |
Exhibit No.
|
| |
Description
|
|
| | 3.1* | | |
Articles of Association of the Registrant (incorporated herein by reference to Exhibit 3.1 to our registration statement on Form F-1 (File No. 333-293793), as amended, initially filed with the SEC on February 26, 2026)
|
|
| | 4.1 | | |
Deposit Agreement, by and among the Registrant, JPMorgan Chase Bank, N.A. and the holders and beneficial owners of American depositary receipts issued thereunder
|
|
| | 4.2 | | |
Form of American Depositary Receipt (included in Exhibit 4.1)
|
|
| | 5.1 | | |
Opinion of Haynes and Boone CDG LLP, counsel to the Registrant, as to the validity of the ordinary shares (including consent)
|
|
| | 10.1* | | |
Exploration Lease and Option to Purchase Agreement Tempiute Project (incorporated herein by reference to Exhibit 10.1 to our registration statement on Form F-1 (File No. 333-293793), as amended, initially filed with the SEC on February 26, 2026)
|
|
| | 10.2* | | |
Right of First Refusal Agreement between the Registrant and UCAM (incorporated herein by reference to Exhibit 10.2 to our registration statement on Form F-1 (File No. 333-293793), as amended, initially filed with the SEC on February 26, 2026)
|
|
| | 10.3* | | |
Right of First Refusal Agreement between the Registrant and Duquesne (incorporated herein by reference to Exhibit 10.3 to our registration statement on Form F-1 (File No. 333-293793), as amended, initially filed with the SEC on February 26, 2026)
|
|
| | 10.4† | | |
Deed of Indemnity between the Registrant and Oliver Friesen
|
|
| | 10.5† | | |
Deed of Indemnity between the Registrant and Jason Thomas Starzecki
|
|
| | 10.6† | | |
Deed of Indemnity between the Registrant and Benjamin James Hodges
|
|
| | 10.7† | | |
Deed of Indemnity between the Registrant and Mark Burnett
|
|
| | 10.8† | | |
Deed of Indemnity between the Registrant and Michael X. Schlumpberger
|
|
| | 10.9† | | |
Deed of Indemnity between the Registrant and Jacob Daniel Mather
|
|
| | 10.10† | | |
Registration Rights Agreement, by and among the Registrant and the shareholders that are signatories thereto
|
|
| | 14.1 | | |
Code of Conduct
|
|
| | 21.1 | | |
List of subsidiaries of the Registrant
|
|
| | 23.1 | | |
Consent of PKF Littlejohn LLP an independent registered public accounting firm
|
|
| | 23.2 | | |
Consent of RESPEC Company LLC
|
|
| | 23.3 | | |
Consent of Argus Media Group
|
|
| | 23.4 | | |
Consent of Haynes and Boone CDG LLP (included in Exhibit 5.1)
|
|
| | 24.1 | | |
Power of Attorney (included in signature page to Registration Statement)
|
|
| | 96.1* | | |
S-K 1300 Technical Report Summary and Mineral Resource Estimate entitled “SK 1300 Technical Report Summary Pilot Mountain Tungsten Project” (incorporated herein by reference to Exhibit 96.1 to our registration statement on Form F-1 (File No. 333-293793), as amended, initially filed with the SEC on February 26, 2026)
|
|
| | 107 | | |
Filing Fee Table
|
|
| |
Name
|
| |
Title
|
|
| |
/s/ Oliver Friesen
Oliver Friesen
|
| |
Chief Executive Officer and Director
(Principal Executive Officer) |
|
| |
/s/ Jacob Daniel Mather
Jacob Daniel Mather
|
| |
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
|
| |
/s/ Jason Thomas Starzecki
Jason Thomas Starzecki
|
| |
Executive Chairman and Director
|
|
| |
/s/ Benjamin James Hodges
Benjamin James Hodges
|
| |
Director
|
|
| |
/s/ Mark Burnett
Mark Burnett
|
| |
Director
|
|
| |
/s/ Michael X. Schlumpberger
Michael X. Schlumpberger
|
| |
Director
|
|